Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.78% first-year return on $115k initial cash invested.
-7.78%
Cash On Cash
4.67%
Cap Rate
0.75
DSCR
$3,934
Rent
-$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,934 income − $4,678 expenses = $744 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,140
Closing costs
1%
$4,607
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,934
Total Expenses
$4,678
Mortgage P&I
61%
$2,381
Property Taxes
16%
$610
Home Insurance
4%
$164
HOA
5%
$186
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433